94.17
Revenue₩B
212.4
217.9
225.4
235.9
246.3
258.1
271.0
288.1
295.1
305.4
98.53
4.40%
3.93%
18
13.13
Revenue growth%
15.92
18.48
19.94
18.61
19.65
20.37
18.19
19.98
21.91
21.96
28.98
20.37
19.79
83
26.59
Gross margin%
30.52
28.77
28.25
25.82
26.36
25.69
27.90
26.17
23.26
20.82
27.45
25.69
26.26
28
18.16
Operating margin%
8.35
8.58
7.48
4.86
4.22
3.64
5.72
8.08
7.97
5.65
3.40
5.72
6.60
56
15.78
Net margin%
16.99
18.63
18.11
17.38
17.30
17.16
14.89
13.20
14.96
17.17
20.98
14.96
17.17
67
17.23
P/E ratio (avg)x
38.29
46.20
49.97
54.96
54.98
62.08
69.69
71.95
78.27
80.54
31.42
71.95
58.53
78
29.87
EV/EBITx
30.25
26.55
27.49
24.23
20.88
21.21
20.59
18.79
16.00
16.07
32.47
18.79
21.05
30
25.82
FCF yield (avg)%
14.54
15.24
15.76
16.45
15.59
16.37
14.11
15.74
16.36
14.58
15.51
15.74
15.67
16
10.81
FCF margin%
6.48
3.97
1.03
2.10
0.40
1.91
0.40
2.83
0.40
0.95
23.05
0.95
1.47
87
1.636
FCF / Net incomex
0.449
0.426
0.466
0.471
0.492
0.523
0.504
0.558
0.596
0.661
0.303
0.558
0.498
22
21.83
ROIC%
21.29
23.57
22.85
23.65
26.06
27.20
25.94
25.73
26.53
26.89
19.96
26.53
25.84
34
2.31
Return on equity%
30.83
33.67
32.09
29.41
30.08
30.75
31.23
28.94
31.81
29.24
6.95
30.75
30.79
56
3.70
Return on assets%
19.38
19.41
20.47
18.61
18.84
17.29
16.92
15.28
16.04
13.40
11.39
16.04
17.95
27
4,717
EPS₩
3,769
3,868
3,720
3,224
2,987
2,811
2,737
2,563
2,534
2,473
4,913
(3.71%)
(5.41%)
—
28.72
EPS growth%
9.66
7.08
9.18
11.33
11.83
14.67
15.59
15.98
15.54
16.93
28.64
15.59
13.25
41
1,502
Bookvalue per sh₩
4,065
4,269
3,930
4,146
4,247
3,965
3,860
3,727
3,413
3,283
5,030
(5.02%)
(1.80%)
—
4,241
FCF per share₩
5,749
6,960
8,189
9,101
9,653
9,996
10,007
9,966
11,595
11,589
2,594
3.72%
8.10%
—
3,814
Dividend per sh₩
929.53
992.42
1,012
1,094
1,054
989.37
950.71
844.04
769.99
723.28
4,545
(7.25%)
(2.65%)
—
11.60
Div yield (avg)%
26.14
25.76
27.44
30.37
27.89
25.88
27.96
25.18
24.43
25.92
28.27
25.88
26.03
71
19.97
Payout ratio%
24.76
26.48
28.62
28.43
26.92
26.29
23.79
22.68
24.03
26.38
14.80
24.03
26.34
31
36.16
Shares (diluted)M
27.67
25.12
22.45
23.29
21.37
19.87
19.66
20.43
17.23
18.39
35.30
(2.96%)
(3.72%)
57
22.98
Buyback yield%
25.60
24.50
26.33
25.82
24.55
25.96
25.43
26.96
29.59
30.55
17.58
26.96
25.89
7
0.316
D/E ratiox
1.080
1.204
1.113
1.265
1.217
1.332
1.296
1.188
1.288
1.227
1.212
1.288
1.222
80
356.9
Enterprise value₩B
154.4
157.7
150.2
148.6
148.1
156.9
156.7
153.8
159.5
152.0
229.2
0.52%
1.08%
88
330.5
LT debt₩B
289.9
285.5
287.8
314.9
364.8
365.5
375.0
426.2
437.2
461.6
290.2
4.82%
4.23%
61
Revenue
₩305.4B
3.93%
1.00×
Cost of revenue
₩155.6B
3.87%
0.99×
Operating expenses
₩73.95B
3.46%
0.96×
Cash and investments
17.05%
Spread over hurdle
(1.15%)